BW LPG Limited (BWLP) DCF Valuation

BW LPG LIMITED (BWLP) Avaliação DCF

SG | Industrials | Marine Shipping | NYSE
BW LPG Limited (BWLP) DCF Valuation

Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas

Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria

Pré-Construídos Para Uso Rápido E Eficiente

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

BW LPG Limited (BWLP) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Avaliação BW LPG LPG LIMITED (BWLP) com esta calculadora DCF personalizável! Com acesso às finanças genuínas da BW LPG Limited (BWLP) e insumos de previsão ajustáveis, você pode explorar vários cenários e determinar o valor justo da BW LPG Limited (BWLP) em apenas alguns minutos.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 892.5 1,208.9 1,528.2 2,947.3 3,563.7 5,128.6 7,380.7 10,621.6 15,285.6 21,997.6
Revenue Growth, % 0 35.46 26.42 92.86 20.91 43.91 43.91 43.91 43.91 43.91
EBITDA 440.4 370.5 398.5 779.8 612.7 1,535.6 2,209.9 3,180.3 4,576.8 6,586.5
EBITDA, % 49.34 30.64 26.07 26.46 17.19 29.94 29.94 29.94 29.94 29.94
Depreciation 167.6 150.2 156.4 226.1 201.3 561.6 808.3 1,163.2 1,673.9 2,409.0
Depreciation, % 18.78 12.42 10.23 7.67 5.65 10.95 10.95 10.95 10.95 10.95
EBIT 272.7 220.3 242.1 553.6 411.3 974.0 1,401.6 2,017.1 2,902.8 4,177.5
EBIT, % 30.56 18.22 15.84 18.78 11.54 18.99 18.99 18.99 18.99 18.99
Total Cash 118.5 135.8 289.0 290.8 282.5 627.9 903.6 1,300.4 1,871.4 2,693.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 166.1 169.4 168.5 276.0 211.2
Account Receivables, % 18.61 14.02 11.02 9.36 5.93
Inventories 15.1 54.5 136.5 188.6 76.7 242.9 349.6 503.1 723.9 1,041.8
Inventories, % 1.69 4.51 8.93 6.4 2.15 4.74 4.74 4.74 4.74 4.74
Accounts Payable 6.4 38.6 165.9 222.0 169.1 277.3 399.1 574.4 826.6 1,189.6
Accounts Payable, % 0.71913 3.19 10.85 7.53 4.74 5.41 5.41 5.41 5.41 5.41
Capital Expenditure -73.0 -182.9 -45.4 -116.7 -602.0 -483.5 -695.8 -1,001.3 -1,441.0 -2,073.8
Capital Expenditure, % -8.18 -15.13 -2.97 -3.96 -16.89 -9.43 -9.43 -9.43 -9.43 -9.43
Tax Rate, % 16.63 16.63 16.63 16.63 16.63 16.63 16.63 16.63 16.63 16.63
EBITAT 252.8 226.1 234.2 516.3 342.9 907.9 1,306.5 1,880.2 2,705.8 3,894.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 172.7 182.7 391.4 522.3 66.0 534.8 1,168.6 1,681.8 2,420.3 3,483.1
WACC, % 5.02 5.16 5.1 5.03 4.83 5.03 5.03 5.03 5.03 5.03
PV UFCF
SUM PV UFCF 7,735.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 3,553
Terminal Value 117,376
Present Terminal Value 91,850
Enterprise Value 99,585
Net Debt 894
Equity Value 98,691
Diluted Shares Outstanding, MM 134
Equity Value Per Share 735.39

Benefits You Will Receive

  • Genuine BWLP Financials: Access to both historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
  • Automated Calculations: Dynamic computation of intrinsic value and NPV.
  • Scenario Evaluation: Analyze various scenarios to assess the potential future performance of BW LPG.
  • User-Friendly Design: Designed for industry experts while remaining approachable for newcomers.

Key Features

  • Real BW LPG Financials: Access precise pre-loaded historical data and future forecasts for BW LPG Limited (BWLP).
  • Customizable Forecast Assumptions: Modify yellow-highlighted cells such as WACC, growth rates, and margins as needed.
  • Dynamic Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow analysis for timely insights.
  • Visual Dashboard: User-friendly charts and summaries to effectively visualize your valuation outcomes.
  • For Professionals and Beginners: An easy-to-navigate structure designed for investors, CFOs, and consultants alike.

How It Works

  • Step 1: Download the prebuilt Excel template featuring BW LPG Limited's (BWLP) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with key metrics.
  • Step 3: Modify the forecasts and assumptions in the editable yellow cells (such as WACC, growth, and margins).
  • Step 4: Instantly see the recalculated results, including the intrinsic value of BW LPG Limited (BWLP).
  • Step 5: Make well-informed investment choices or create reports based on the outputs.

Why Choose This Calculator for BW LPG Limited (BWLP)?

  • Reliable Information: Up-to-date BW LPG financial data guarantees trustworthy valuation outcomes.
  • Tailorable: Modify essential metrics such as growth rates, WACC, and tax rates to fit your forecasts.
  • Efficient: Pre-configured calculations save you the effort of building from the ground up.
  • High-Quality Tool: Crafted for investors, analysts, and consultants in the industry.
  • Easy to Use: A user-friendly design and clear instructions ensure accessibility for everyone.

Who Should Use This Product?

  • Finance Students: Master valuation methodologies and put them into practice with real-world data.
  • Academics: Integrate professional valuation models into your teaching or research endeavors.
  • Investors: Evaluate your own investment assumptions and analyze valuation results for BW LPG Limited (BWLP).
  • Analysts: Enhance your efficiency with a flexible, pre-designed DCF model.
  • Small Business Owners: Discover insights on how major public companies, like BW LPG Limited (BWLP), are assessed.

What the Template Includes

  • Pre-Filled DCF Model: BW LPG Limited’s financial data preloaded for immediate analysis.
  • WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
  • Financial Ratios: Assess BW LPG Limited’s profitability, leverage, and operational efficiency.
  • Editable Inputs: Modify assumptions like growth rates, profit margins, and CAPEX to match your scenarios.
  • Financial Statements: Access to annual and quarterly reports for in-depth examination.
  • Interactive Dashboard: Effortlessly visualize essential valuation metrics and findings.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.